The Discounted Cash Flow (DCF) valuation of OSG Corporation Co Ltd (6757.T) is 1,183.15 JPY. With the latest stock price at 808.00 JPY, the upside of OSG Corporation Co Ltd based on DCF is 46.4%.
Based on the latest price of 808.00 JPY and our DCF valuation, OSG Corporation Co Ltd (6757.T) is a buy. buying 6757.T stocks now will result in a potential gain of 46.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.7% | 6.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 814.36 - 2,575.81 | 1,183.15 |
| Upside | 0.8% - 218.8% | 46.4% |